4604 W FIG ST #1 (MLS: R4909242) For Sale

4604 W FIG ST #1, (Hillsborough), Tampa Florida 33609

Currently Rented at $2,850.00 / month

Area: 1702

Property Info

  • MLS R4909242
  • Unit No 1
  • Bedrooms 2
  • Bathrooms 3
  • Area (sqft) 1702
  • Living Area (sqft) 1702
  • Foundation Slab
  • Min Lease Slab

Interior Features

  • Ceiling Fans(s)
  • Crown Molding
  • High Ceilings
  • Living Room/Dining Room Combo
  • Open Floorplan
  • PrimaryBedroom Upstairs
  • Split Bedroom
  • Stone Counters
  • Walk-In Closet(s)

Buy Price

$
$599,900.00

Rental Price

$
$2,850.00
  • Cap Rate
  • 4.4%
  • Gross Yield
  • 5.7%
  • Lease End Date
  • -
  • Rent Amount

  • $2,850.00

Cash Flow

Cap Rate4.4 Gross Yield5.7% Annual Rent$34,200.00 Property Taxes$7,674.05 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $34,200.00 $2,850.00 / mo $171,000.00 $2,850.00 / mo $342,000.00 $2,850.00 / mo
Estimated Expenses $7,674.05 $38,370.25 $76,740.50
Net Cash Flow $26,525.95 $132,629.75 $265,259.50